[BESHOM] QoQ Cumulative Quarter Result on 31-Jan-2010 [#3]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
19-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jan-2010 [#3]
Profit Trend
QoQ- 46.6%
YoY- 55.32%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Cumulative Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 107,374 54,751 511,064 412,227 280,946 148,572 435,216 -60.56%
PBT 19,871 10,785 95,627 80,168 54,932 26,287 75,887 -58.97%
Tax -5,363 -2,911 -23,763 -22,989 -15,962 -7,768 -22,876 -61.87%
NP 14,508 7,874 71,864 57,179 38,970 18,519 53,011 -57.74%
-
NP to SH 13,935 7,804 70,597 56,659 38,650 18,463 52,290 -58.48%
-
Tax Rate 26.99% 26.99% 24.85% 28.68% 29.06% 29.55% 30.14% -
Total Cost 92,866 46,877 439,200 355,048 241,976 130,053 382,205 -60.96%
-
Net Worth 217,609 211,566 203,643 202,234 204,166 184,047 164,064 20.65%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div 3,992 - 56,900 11,651 8,333 - 26,382 -71.50%
Div Payout % 28.65% - 80.60% 20.56% 21.56% - 50.45% -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 217,609 211,566 203,643 202,234 204,166 184,047 164,064 20.65%
NOSH 199,641 199,590 199,650 83,224 83,333 83,279 82,444 80.03%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin 13.51% 14.38% 14.06% 13.87% 13.87% 12.46% 12.18% -
ROE 6.40% 3.69% 34.67% 28.02% 18.93% 10.03% 31.87% -
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 53.78 27.43 255.98 495.32 337.14 178.40 527.89 -78.09%
EPS 6.98 3.91 35.36 68.08 46.38 22.17 63.42 -76.94%
DPS 2.00 0.00 28.50 14.00 10.00 0.00 32.00 -84.17%
NAPS 1.09 1.06 1.02 2.43 2.45 2.21 1.99 -32.98%
Adjusted Per Share Value based on latest NOSH - 83,220
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 35.76 18.23 170.19 137.27 93.56 49.47 144.93 -60.56%
EPS 4.64 2.60 23.51 18.87 12.87 6.15 17.41 -58.48%
DPS 1.33 0.00 18.95 3.88 2.78 0.00 8.79 -71.50%
NAPS 0.7246 0.7045 0.6781 0.6734 0.6799 0.6129 0.5463 20.65%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 3.08 3.64 4.17 4.18 3.75 2.49 1.89 -
P/RPS 5.73 13.27 1.63 0.84 1.11 1.40 0.36 529.57%
P/EPS 44.13 93.09 11.79 6.14 8.09 11.23 2.98 500.08%
EY 2.27 1.07 8.48 16.29 12.37 8.90 33.56 -83.31%
DY 0.65 0.00 6.83 3.35 2.67 0.00 16.93 -88.55%
P/NAPS 2.83 3.43 4.09 1.72 1.53 1.13 0.95 106.62%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 17/12/10 29/09/10 25/06/10 19/03/10 22/12/09 29/09/09 26/06/09 -
Price 2.93 3.26 4.12 4.68 3.75 2.85 2.22 -
P/RPS 5.45 11.88 1.61 0.94 1.11 1.60 0.42 449.63%
P/EPS 41.98 83.38 11.65 6.87 8.09 12.86 3.50 421.61%
EY 2.38 1.20 8.58 14.55 12.37 7.78 28.57 -80.83%
DY 0.68 0.00 6.92 2.99 2.67 0.00 14.41 -86.86%
P/NAPS 2.69 3.08 4.04 1.93 1.53 1.29 1.12 79.05%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment